DDM Analysis: MLSR.TA

Valuation Snapshot

Stable Growth	$795.65 - $2,240.11	$1,238.76
Multi-Stage	$820.06 - $899.47	$859.02
Blended Fair Value	$1,048.89
Current Price	$400.00
Upside	162.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.63%	8.06%	7.99	7.99	3.78	0.00	1.26	5.04	5.04	4.94	4.52	4.10
YoY Growth	-	-	0.00%	111.11%	0.00%	-100.00%	-75.00%	0.00%	2.13%	9.30%	10.26%	11.43%
Dividend Yield	-	-	2.76%	2.97%	1.68%	0.00%	0.68%	3.65%	2.74%	3.53%	2.24%	3.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,577.00
(-) Cash Dividends Paid (M)	360.00
(=) Cash Retained (M)	1,217.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	315.40	197.13	118.28
Cash Retained (M)	1,217.00	1,217.00	1,217.00
(-) Cash Required (M)	-315.40	-197.13	-118.28
(=) Excess Retained (M)	901.60	1,019.88	1,098.73
(/) Shares Outstanding (M)	47.59	47.59	47.59
(=) Excess Retained per Share	18.95	21.43	23.09
LTM Dividend per Share	7.56	7.56	7.56
(+) Excess Retained per Share	18.95	21.43	23.09
(=) Adjusted Dividend	26.51	29.00	30.65
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	3.25%	4.25%	5.25%
Fair Value	$795.65	$1,238.76	$2,240.11
Upside / Downside	98.91%	209.69%	460.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,577.00	1,644.00	1,713.86	1,786.68	1,862.59	1,941.73	1,999.98
Payout Ratio	22.83%	36.26%	49.70%	63.13%	76.57%	90.00%	92.50%
Projected Dividends (M)	360.00	596.16	851.73	1,127.95	1,426.10	1,747.56	1,849.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	3.25%	4.25%	5.25%
Year 1 PV (M)	553.42	558.78	564.14
Year 2 PV (M)	733.99	748.28	762.70
Year 3 PV (M)	902.34	928.82	955.80
Year 4 PV (M)	1,059.08	1,100.71	1,143.55
Year 5 PV (M)	1,204.76	1,264.25	1,326.06
PV of Terminal Value (M)	34,571.52	36,278.45	38,052.15
Equity Value (M)	39,025.12	40,879.28	42,804.40
Shares Outstanding (M)	47.59	47.59	47.59
Fair Value	$820.06	$859.02	$899.47
Upside / Downside	105.01%	114.76%	124.87%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Melisron Ltd. (MLSR.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener